Highlights

[PMBTECH] YoY Quarter Result on 2013-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     8.43%    YoY -     -21.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 94,552 112,097 71,677 67,860 78,273 85,311 52,583 10.26%
  YoY % -15.65% 56.39% 5.62% -13.30% -8.25% 62.24% -
  Horiz. % 179.81% 213.18% 136.31% 129.05% 148.86% 162.24% 100.00%
PBT 3,244 2,157 2,551 2,297 2,942 2,217 1,951 8.84%
  YoY % 50.39% -15.44% 11.06% -21.92% 32.70% 13.63% -
  Horiz. % 166.27% 110.56% 130.75% 117.73% 150.79% 113.63% 100.00%
Tax -820 -538 -651 -664 -871 -527 -542 7.14%
  YoY % -52.42% 17.36% 1.96% 23.77% -65.28% 2.77% -
  Horiz. % 151.29% 99.26% 120.11% 122.51% 160.70% 97.23% 100.00%
NP 2,424 1,619 1,900 1,633 2,071 1,690 1,409 9.45%
  YoY % 49.72% -14.79% 16.35% -21.15% 22.54% 19.94% -
  Horiz. % 172.04% 114.90% 134.85% 115.90% 146.98% 119.94% 100.00%
NP to SH 2,424 1,619 1,900 1,633 2,071 1,690 1,409 9.45%
  YoY % 49.72% -14.79% 16.35% -21.15% 22.54% 19.94% -
  Horiz. % 172.04% 114.90% 134.85% 115.90% 146.98% 119.94% 100.00%
Tax Rate 25.28 % 24.94 % 25.52 % 28.91 % 29.61 % 23.77 % 27.78 % -1.56%
  YoY % 1.36% -2.27% -11.73% -2.36% 24.57% -14.43% -
  Horiz. % 91.00% 89.78% 91.86% 104.07% 106.59% 85.57% 100.00%
Total Cost 92,128 110,478 69,777 66,227 76,202 83,621 51,174 10.29%
  YoY % -16.61% 58.33% 5.36% -13.09% -8.87% 63.41% -
  Horiz. % 180.03% 215.89% 136.35% 129.42% 148.91% 163.41% 100.00%
Net Worth 144,820 137,111 128,734 123,055 115,572 99,229 95,223 7.23%
  YoY % 5.62% 6.51% 4.62% 6.47% 16.47% 4.21% -
  Horiz. % 152.08% 143.99% 135.19% 129.23% 121.37% 104.21% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 774 774 775 773 775 581 580 4.91%
  YoY % -0.03% -0.11% 0.20% -0.22% 33.41% 0.14% -
  Horiz. % 133.38% 133.41% 133.56% 133.29% 133.59% 100.14% 100.00%
Div Payout % 31.95 % 47.85 % 40.82 % 47.39 % 37.45 % 34.40 % 41.21 % -4.15%
  YoY % -33.23% 17.22% -13.86% 26.54% 8.87% -16.53% -
  Horiz. % 77.53% 116.11% 99.05% 115.00% 90.88% 83.47% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 144,820 137,111 128,734 123,055 115,572 99,229 95,223 7.23%
  YoY % 5.62% 6.51% 4.62% 6.47% 16.47% 4.21% -
  Horiz. % 152.08% 143.99% 135.19% 129.23% 121.37% 104.21% 100.00%
NOSH 77,444 77,464 77,551 77,393 77,565 77,522 77,417 0.01%
  YoY % -0.03% -0.11% 0.20% -0.22% 0.05% 0.14% -
  Horiz. % 100.03% 100.06% 100.17% 99.97% 100.19% 100.14% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.56 % 1.44 % 2.65 % 2.41 % 2.65 % 1.98 % 2.68 % -0.76%
  YoY % 77.78% -45.66% 9.96% -9.06% 33.84% -26.12% -
  Horiz. % 95.52% 53.73% 98.88% 89.93% 98.88% 73.88% 100.00%
ROE 1.67 % 1.18 % 1.48 % 1.33 % 1.79 % 1.70 % 1.48 % 2.03%
  YoY % 41.53% -20.27% 11.28% -25.70% 5.29% 14.86% -
  Horiz. % 112.84% 79.73% 100.00% 89.86% 120.95% 114.86% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 122.09 144.71 92.43 87.68 100.91 110.05 67.92 10.26%
  YoY % -15.63% 56.56% 5.42% -13.11% -8.31% 62.03% -
  Horiz. % 179.76% 213.06% 136.09% 129.09% 148.57% 162.03% 100.00%
EPS 3.13 2.09 2.45 2.11 2.67 2.18 1.82 9.45%
  YoY % 49.76% -14.69% 16.11% -20.97% 22.48% 19.78% -
  Horiz. % 171.98% 114.84% 134.62% 115.93% 146.70% 119.78% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 0.75 0.75 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 1.8700 1.7700 1.6600 1.5900 1.4900 1.2800 1.2300 7.22%
  YoY % 5.65% 6.63% 4.40% 6.71% 16.41% 4.07% -
  Horiz. % 152.03% 143.90% 134.96% 129.27% 121.14% 104.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,634
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.89 53.22 34.03 32.22 37.16 40.50 24.96 10.27%
  YoY % -15.65% 56.39% 5.62% -13.29% -8.25% 62.26% -
  Horiz. % 179.85% 213.22% 136.34% 129.09% 148.88% 162.26% 100.00%
EPS 1.15 0.77 0.90 0.78 0.98 0.80 0.67 9.41%
  YoY % 49.35% -14.44% 15.38% -20.41% 22.50% 19.40% -
  Horiz. % 171.64% 114.93% 134.33% 116.42% 146.27% 119.40% 100.00%
DPS 0.37 0.37 0.37 0.37 0.37 0.28 0.28 4.75%
  YoY % 0.00% 0.00% 0.00% 0.00% 32.14% 0.00% -
  Horiz. % 132.14% 132.14% 132.14% 132.14% 132.14% 100.00% 100.00%
NAPS 0.6875 0.6509 0.6112 0.5842 0.5487 0.4711 0.4521 7.23%
  YoY % 5.62% 6.50% 4.62% 6.47% 16.47% 4.20% -
  Horiz. % 152.07% 143.97% 135.19% 129.22% 121.37% 104.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.3600 0.9250 0.8800 0.7000 0.6000 0.5800 0.6900 -
P/RPS 1.11 0.64 0.95 0.80 0.59 0.53 1.02 1.42%
  YoY % 73.44% -32.63% 18.75% 35.59% 11.32% -48.04% -
  Horiz. % 108.82% 62.75% 93.14% 78.43% 57.84% 51.96% 100.00%
P/EPS 43.45 44.26 35.92 33.18 22.47 26.61 37.91 2.30%
  YoY % -1.83% 23.22% 8.26% 47.66% -15.56% -29.81% -
  Horiz. % 114.61% 116.75% 94.75% 87.52% 59.27% 70.19% 100.00%
EY 2.30 2.26 2.78 3.01 4.45 3.76 2.64 -2.27%
  YoY % 1.77% -18.71% -7.64% -32.36% 18.35% 42.42% -
  Horiz. % 87.12% 85.61% 105.30% 114.02% 168.56% 142.42% 100.00%
DY 0.74 1.08 1.14 1.43 1.67 1.29 1.09 -6.25%
  YoY % -31.48% -5.26% -20.28% -14.37% 29.46% 18.35% -
  Horiz. % 67.89% 99.08% 104.59% 131.19% 153.21% 118.35% 100.00%
P/NAPS 0.73 0.52 0.53 0.44 0.40 0.45 0.56 4.51%
  YoY % 40.38% -1.89% 20.45% 10.00% -11.11% -19.64% -
  Horiz. % 130.36% 92.86% 94.64% 78.57% 71.43% 80.36% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 12/08/15 12/08/14 28/08/13 29/08/12 25/08/11 12/08/10 -
Price 1.6100 0.9000 1.1100 0.6300 0.5600 0.4600 0.5000 -
P/RPS 1.32 0.62 1.20 0.72 0.55 0.42 0.74 10.12%
  YoY % 112.90% -48.33% 66.67% 30.91% 30.95% -43.24% -
  Horiz. % 178.38% 83.78% 162.16% 97.30% 74.32% 56.76% 100.00%
P/EPS 51.44 43.06 45.31 29.86 20.97 21.10 27.47 11.01%
  YoY % 19.46% -4.97% 51.74% 42.39% -0.62% -23.19% -
  Horiz. % 187.26% 156.75% 164.94% 108.70% 76.34% 76.81% 100.00%
EY 1.94 2.32 2.21 3.35 4.77 4.74 3.64 -9.95%
  YoY % -16.38% 4.98% -34.03% -29.77% 0.63% 30.22% -
  Horiz. % 53.30% 63.74% 60.71% 92.03% 131.04% 130.22% 100.00%
DY 0.62 1.11 0.90 1.59 1.79 1.63 1.50 -13.68%
  YoY % -44.14% 23.33% -43.40% -11.17% 9.82% 8.67% -
  Horiz. % 41.33% 74.00% 60.00% 106.00% 119.33% 108.67% 100.00%
P/NAPS 0.86 0.51 0.67 0.40 0.38 0.36 0.41 13.13%
  YoY % 68.63% -23.88% 67.50% 5.26% 5.56% -12.20% -
  Horiz. % 209.76% 124.39% 163.41% 97.56% 92.68% 87.80% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers